Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $86,982 initial cash invested.
-7.38%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$2,934
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,469 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,982
Downpayment
20%
$82,840
Closing costs
1%
$4,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$3,469
Mortgage P&I
71%
$2,090
Property Taxes
15%
$438
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0